Valuation Inter Action Corporation

Stocks

Delayed Japan Exchange Other stock markets 12:00:00 23/06/2026 pm IST			5-day change	1st Jan Change
1,874.00 ^JPY	-4.19%		-0.53%	+28.44%

10/04	Inter Action Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	CI
10/04	Inter Action Corporation Revises Non-Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	19,844	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	50.1%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	19,844	19,844	19,844
Change	-	-9.8%	-46.47%	11.86%	-53.52%	306.02%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	33.1x	19.8x	17.2x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	-	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.3x	1.1x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.13x	3.01x	2.72x
EV / Revenue	0x	0x	0x	0x	0x	4.13x	3.01x	2.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	26.5x	13.2x	11.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	44	44
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.25%	2.25%	2.25%
EPS ²	105.6	69.58	90.12	104.2	89.45	59.1	98.6	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	74.5%	44.6%	38.8%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,800	6,600	7,300
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	750	1,500	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	600	1,000	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,956.00	1,956.00	1,956.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	12/07/21	12/07/22	12/07/23	12/07/24	11/07/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTER ACTION CORPORATION	33.1x	-	-	2.25%	12Cr
KLA CORPORATION	75.08x	26.26x	57.76x	0.3%	35TCr
ADVANTEST CORPORATION	69.85x	21.43x	47.13x	0.23%	14TCr
TERADYNE, INC.	66.04x	15.74x	46.56x	0.11%	7.15TCr
HON. PRECISION, INC.	55.68x	22.58x	45.31x	0.71%	3.93TCr
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	85.21x	23.89x	73.28x	0.14%	2.51TCr
TONGFU MICROELECTRONICS CO.,LTD	64.43x	3.6x	16.58x	0.11%	1.6TCr
KING YUAN ELECTRONICS CO., LTD.	35.67x	9.32x	16.98x	1.86%	1.31TCr
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	120.66x	43.38x	105.57x	0.21%	1.21TCr
WINWAY TECHNOLOGY CO., LTD.	97.18x	23.74x	80.18x	0.58%	1.08TCr
Average	70.29x	21.11x	54.37x	0.65%	6.84TCr
Weighted average by Cap.	72.43x	23.25x	53.65x	0.31%